Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.8x - 0.9x | 0.9x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.8x |
| Fair Value | €24.17 - €26.71 | €25.44 |
| Upside | -2.3% - 7.9% | 2.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Comtech Telecommunications Corp. | - | NasdaqGS:CMTL |
| KVH Industries, Inc. | - | NasdaqGS:KVHI |
| Cisco Systems, Inc. | - | NasdaqGS:CSCO |
| Gilat Satellite Networks Ltd. | - | NasdaqGS:GILT |
| Motorola Solutions, Inc. | - | NYSE:MSI |
| Viasat, Inc. | - | DB:VS1 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CMTL | KVHI | CSCO | GILT | MSI | VS1 | |||
| NasdaqGS:CMTL | NasdaqGS:KVHI | NasdaqGS:CSCO | NasdaqGS:GILT | NYSE:MSI | DB:VS1 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -4.3% | -6.3% | 2.8% | 3.5% | 6.5% | 14.4% | ||
| 3Y CAGR | -2.4% | -5.3% | 3.2% | 12.4% | 9.8% | 23.2% | ||
| Latest Twelve Months | -12.0% | -12.0% | 5.3% | 19.7% | 6.4% | -1.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -13.8% | -4.7% | 21.1% | 7.7% | 15.0% | 0.3% | ||
| Prior Fiscal Year | -6.2% | -11.6% | 19.2% | 8.8% | 17.1% | -24.7% | ||
| Latest Fiscal Year | -25.1% | -9.7% | 18.5% | 8.1% | 14.6% | -12.7% | ||
| Latest Twelve Months | -59.2% | -5.8% | 18.5% | 6.4% | 19.1% | -13.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -23.9x | 8.8x | 18.4x | 17.4x | 25.8x | 7.2x | ||
| Price / LTM Sales | 0.1x | 1.0x | 4.7x | 1.6x | 7.2x | 0.9x | ||
| LTM P/E Ratio | -0.2x | -17.9x | 26.4x | 25.2x | 37.7x | -6.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.6x | 7.2x | |||||
| Historical LTM P/S Ratio | 0.3x | 1.0x | 1.5x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) LTM Sales | 4,564 | 4,564 | 4,564 | |||||
| (=) Equity Value | 3,763 | 3,961 | 4,160 | |||||
| (/) Shares Outstanding | 134.3 | 134.3 | 134.3 | |||||
| Implied Value Range | 28.03 | 29.51 | 30.98 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23.97 | 25.23 | 26.49 | 24.75 | ||||
| Upside / (Downside) | -3.2% | 1.9% | 7.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CMTL | KVHI | CSCO | GILT | MSI | VS1 | |
| Value of Common Equity | 61 | 112 | 268,778 | 564 | 79,740 | 3,886 | |
| (/) Shares Outstanding | 29.4 | 19.6 | 3,953.2 | 57.1 | 166.6 | 134.3 | |
| Implied Stock Price | 2.09 | 5.74 | 67.99 | 9.89 | 478.62 | 28.94 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 2.09 | 5.74 | 67.99 | 9.89 | 478.62 | 24.75 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |